Depository Services · Founded 2012 · www.nsdl.com · BSE 544467 · · ISIN INE301O01023
No Notes Added Yet
Business
National Securities Depository Ltd. (NSDL) is one of two central securities depositories in India. Its core business involves holding securities (shares, debentures, bonds, mutual fund units, government securities, etc.) in an electronic (dematerialized) form. NSDL facilitates the transfer, settlement, and record-keeping of these securities for investors, brokers, and issuers within the Indian capital market. It essentially replaces the need for physical share certificates, making transactions faster, safer, and more efficient. NSDL primarily makes money through fees charged for dematerialization, rematerialization, transfer of securities, corporate action services (like dividends, bonuses, rights issues), annual maintenance charges to Depository Participants (DPs), and charges to issuers for their listed securities.
Revenue Mix
NSDL's revenue streams are intrinsically linked to its role as a depository. While not typically broken down into distinct "segments" like manufacturing companies, its revenue sources generally include:
Transaction-based fees: Charges for dematerialization/rematerialization requests, pledge creation/invocation, and off-market transfers.
Annual Maintenance Charges (AMC): Fees collected from Depository Participants (DPs) and issuers for maintaining accounts and listed securities.
Corporate Action Fees: Charges to issuers for processing corporate actions (e.g., dividend distribution, bonus issue, rights issue).
Other Services: Fees for data services, reconciliation, and other value-added services offered to market participants. Revenue generation is directly correlated with activity levels in the Indian capital markets and the volume of securities held.
Industry
The Indian depository services industry is structured as a duopoly, with NSDL and Central Depository Services (India) Ltd. (CDSL) being the only two players licensed by SEBI. NSDL was established as India's first depository in 1996 and, for a significant period, held the dominant market share in terms of assets under custody (AUC). While it remains a critical infrastructure provider, CDSL has increasingly gained market share, particularly in terms of active demat accounts, driven by the surge in retail participation and a strategy often focused on smaller towns and online brokers. NSDL's positioning is that of an established, robust, and technologically advanced backbone of the Indian financial market.
MOAT
NSDL benefits from several strong competitive advantages:
Network Effects: Its extensive network of Depository Participants (DPs), brokers, issuers, and investors creates a self-reinforcing system. As more participants join, the value of the network increases for all.
High Switching Costs: For the market ecosystem, switching from one depository to another involves significant operational, integration, and regulatory hurdles. For individual investors, while possible, there isn't a strong incentive to switch accounts unless their DP offers services exclusively through one depository.
Regulatory Barriers to Entry: Establishing a depository requires substantial capital investment, advanced technological infrastructure, and stringent regulatory approvals from SEBI, making new entry extremely difficult.
Scale and Brand Trust: As the first depository in India, NSDL has built a strong reputation for reliability, security, and integrity over decades, which is critical in financial market infrastructure.
Growth Drivers
Increasing Retail Participation: A continued rise in individual investors entering the Indian capital markets, fueled by financialization of savings and ease of digital account opening, will drive demat account growth and transaction volumes.
Financialization of Savings: A structural shift from traditional assets (like gold, real estate) towards financial instruments will boost the demand for demat accounts and depository services.
Digitization of Financial Services: Ongoing digital transformation in India's financial sector facilitates easier access to capital markets for a wider population.
Growth in IPOs & Corporate Actions: An active primary market with new listings and subsequent corporate actions (bonus, rights, dividends) increases transaction volumes and issuer-related fees.
Deepening Capital Markets: Introduction of new financial products, increased trading in existing ones, and broader market outreach contribute to growth.
Risks
Regulatory Risks: Changes in SEBI regulations regarding fees, operational procedures, or increased compliance burden could impact profitability and operations.
Competition: Intense competition from CDSL, potentially leading to pricing pressure or aggressive client acquisition strategies, could affect NSDL's market share and margins.
Technology & Cybersecurity Risks: As a critical financial infrastructure, NSDL is vulnerable to cyber-attacks, data breaches, or system failures, which could have significant financial and reputational consequences.
Market Volatility: A significant downturn in the Indian capital markets could lead to reduced trading volumes, fewer new demat accounts, and lower transaction-based revenues.
Operational Risks: Errors in processing, data integrity issues, or failures in disaster recovery could disrupt services and erode trust.
Management & Ownership
NSDL is a professionally managed organization, with a board comprising nominees from various institutional shareholders and independent directors. Its initial promoters included the National Stock Exchange (NSE) and various financial institutions. Over time, due to regulatory requirements concerning ownership separation between exchanges and depositories, the ownership structure has evolved, with NSE significantly divesting its stake. Key shareholders currently include major financial institutions, banks, and other entities. NSDL is not publicly listed on Indian stock exchanges, although there have been discussions and plans regarding a potential Initial Public Offering (IPO) in the future.
Outlook
NSDL remains a foundational pillar of the Indian capital markets, benefiting from the long-term structural growth drivers such as the financialization of savings, increasing retail participation, and ongoing economic growth. Its established network, robust infrastructure, and high regulatory barriers provide a strong competitive moat. However, it operates in a highly regulated duopoly, where competition with CDSL for market share, particularly in the rapidly expanding retail segment, is a continuous factor. Potential regulatory interventions on fee structures or evolving technology requirements also present ongoing considerations. The company's future performance will largely depend on the sustained growth of India's capital markets and its ability to innovate and maintain its competitive edge while navigating regulatory and competitive dynamics.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 337 | 357 | 363 | 364 | 312 | 400 | 360 | 458 | 517 |
| Other Income | 28 | 29 | 29 | 30 | 35 | 32 | 35 | 29 | 44 |
| Total Income | 365 | 385 | 391 | 394 | 347 | 432 | 394 | 487 | 560 |
| Total Expenditure | 257 | 244 | 272 | 272 | 217 | 272 | 252 | 354 | 416 |
| Operating Profit | 108 | 142 | 120 | 121 | 130 | 160 | 142 | 132 | 145 |
| Interest | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 |
| Depreciation | 8 | 8 | 9 | 10 | 10 | 11 | 13 | 14 | 14 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 100 | 133 | 109 | 110 | 119 | 148 | 127 | 117 | 129 |
| Provision for Tax | 22 | 37 | 24 | 27 | 29 | 36 | 36 | 25 | 31 |
| Profit After Tax | 77 | 96 | 85 | 83 | 90 | 112 | 91 | 92 | 98 |
| Adjustments | 0 | 1 | 1 | 1 | -0 | -1 | -1 | -1 | 0 |
| Profit After Adjustments | 78 | 96 | 86 | 83 | 90 | 110 | 90 | 90 | 98 |
| Adjusted Earnings Per Share | 3.9 | 4.8 | 4.3 | 4.2 | 4.5 | 5.5 | 4.5 | 4.5 | 4.9 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 185 | 252 | 263 | 286 | 326 | 466 | 761 | 1022 | 1268 | 1420 | 1530 | 1735 |
| Other Income | 38 | 43 | 47 | 55 | 53 | 59 | 60 | 78 | 98 | 115 | 145 | 140 |
| Total Income | 223 | 295 | 310 | 341 | 379 | 524 | 821 | 1100 | 1366 | 1535 | 1675 | 1873 |
| Total Expenditure | 111 | 149 | 154 | 179 | 203 | 260 | 521 | 766 | 984 | 1045 | 1110 | 1294 |
| Operating Profit | 111 | 146 | 156 | 162 | 176 | 264 | 301 | 333 | 382 | 490 | 565 | 579 |
| Interest | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 4 | 7 | 7 |
| Depreciation | 4 | 3 | 4 | 7 | 13 | 17 | 19 | 22 | 24 | 35 | 48 | 52 |
| Exceptional Income / Expenses | 31 | 0 | 0 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 139 | 142 | 152 | 147 | 162 | 247 | 278 | 305 | 355 | 453 | 506 | 521 |
| Provision for Tax | 42 | 42 | 47 | 36 | 37 | 58 | 66 | 70 | 80 | 110 | 126 | 128 |
| Profit After Tax | 97 | 100 | 106 | 111 | 125 | 189 | 213 | 235 | 275 | 343 | 380 | 393 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -3 |
| Profit After Adjustments | 97 | 100 | 106 | 111 | 125 | 189 | 213 | 235 | 275 | 343 | 380 | 388 |
| Adjusted Earnings Per Share | 24.4 | 25 | 26.5 | 27.7 | 31.2 | 47.1 | 53.1 | 11.7 | 13.8 | 17.2 | 19 | 19.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 14% | 27% | 24% |
| Operating Profit CAGR | 15% | 19% | 16% | 18% |
| PAT CAGR | 11% | 17% | 15% | 15% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -36% | NA% | NA% | NA% |
| ROE Average | 17% | 18% | 18% | 19% |
| ROCE Average | 23% | 24% | 24% | 25% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 463 | 550 | 637 | 735 | 847 | 1019 | 1212 | 1429 | 1684 | 2005 | 2370 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | -3 | -1 | -1 | -2 | 11 | 7 | 5 | 17 | 13 | 13 | 34 |
| Total Current Liabilities | 99 | 109 | 160 | 185 | 207 | 468 | 469 | 640 | 552 | 963 | 1406 |
| Total Liabilities | 559 | 658 | 795 | 918 | 1064 | 1494 | 1686 | 2085 | 2249 | 2981 | 3819 |
| Fixed Assets | 15 | 15 | 16 | 36 | 54 | 66 | 53 | 68 | 289 | 322 | 408 |
| Other Non-Current Assets | 381 | 401 | 455 | 564 | 660 | 736 | 833 | 1181 | 1329 | 1409 | 1528 |
| Total Current Assets | 163 | 242 | 324 | 318 | 350 | 692 | 800 | 835 | 631 | 1250 | 1883 |
| Total Assets | 559 | 658 | 795 | 918 | 1064 | 1494 | 1686 | 2085 | 2249 | 2981 | 3819 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 16 | 26 | 105 | 69 | 46 | 29 | 81 | 144 | 191 | 106 | 145 |
| Cash Flow from Operating Activities | 25 | 71 | 87 | 58 | 116 | 104 | 148 | 508 | 113 | 563 | 713 |
| Cash Flow from Investing Activities | -3 | 20 | -111 | -69 | -118 | -36 | -64 | -442 | -178 | -502 | -619 |
| Cash Flow from Financing Activities | -12 | -12 | -12 | -12 | -14 | -16 | -20 | -20 | -20 | -22 | -18 |
| Net Cash Inflow / Outflow | 10 | 80 | -37 | -23 | -17 | 52 | 63 | 46 | -85 | 39 | 77 |
| Closing Cash & Cash Equivalent | 26 | 105 | 69 | 46 | 29 | 81 | 144 | 191 | 106 | 145 | 222 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 24.35 | 25 | 26.46 | 27.72 | 31.19 | 47.14 | 53.15 | 11.74 | 13.77 | 17.16 | 18.99 |
| CEPS(Rs) | 25.23 | 25.86 | 27.43 | 29.46 | 34.4 | 51.4 | 57.88 | 12.82 | 14.98 | 18.93 | 21.4 |
| DPS(Rs) | 2.5 | 2.5 | 2.5 | 3 | 4 | 5 | 5 | 1 | 1 | 2 | 4 |
| Book NAV/Share(Rs) | 115.83 | 137.54 | 159.24 | 183.81 | 211.69 | 254.82 | 302.9 | 71.44 | 84.18 | 100.23 | 118.43 |
| Core EBITDA Margin(%) | 39.71 | 40.78 | 41.67 | 37.56 | 37.68 | 44.21 | 31.6 | 25.01 | 22.45 | 26.44 | 27.42 |
| EBIT Margin(%) | 75.43 | 56.49 | 57.9 | 51.52 | 50.08 | 53.13 | 36.84 | 30.03 | 28.15 | 32.21 | 33.48 |
| Pre Tax Margin(%) | 75.43 | 56.49 | 57.9 | 51.52 | 49.75 | 52.94 | 36.55 | 29.85 | 27.99 | 31.93 | 33.04 |
| PAT Margin (%) | 52.79 | 39.66 | 40.2 | 38.76 | 38.26 | 40.49 | 27.93 | 22.98 | 21.72 | 24.16 | 24.84 |
| Cash Profit Margin (%) | 54.7 | 41.04 | 41.68 | 41.19 | 42.2 | 44.14 | 30.42 | 25.1 | 23.62 | 26.65 | 27.98 |
| ROA(%) | 18.57 | 16.43 | 14.57 | 12.94 | 12.59 | 14.74 | 13.37 | 12.45 | 12.71 | 13.12 | 11.18 |
| ROE(%) | 23.7 | 19.73 | 17.83 | 16.16 | 15.77 | 20.21 | 19.06 | 17.79 | 17.7 | 18.61 | 17.38 |
| ROCE(%) | 33.86 | 28.11 | 25.68 | 21.48 | 20.65 | 26.52 | 25.14 | 23.25 | 22.94 | 24.8 | 23.42 |
| Receivable days | 37.37 | 40.06 | 57.41 | 77.91 | 85.65 | 74.48 | 50.6 | 33.55 | 24.29 | 27.39 | 35.92 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.67 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.68 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 |
| EV/Net Sales(x) | -0.05 | -0.28 | -0.43 | -0.32 | -0.19 | -0.74 | -0.43 | -0.34 | -0.16 | -0.24 | 10.01 |
| EV/Core EBITDA(x) | -0.08 | -0.49 | -0.72 | -0.56 | -0.36 | -1.3 | -1.09 | -1.04 | -0.52 | -0.68 | 27.13 |
| Net Sales Growth(%) | 15.48 | 36.63 | 4.44 | 8.64 | 13.99 | 42.84 | 63.42 | 34.28 | 24.1 | 11.98 | 7.73 |
| EBIT Growth(%) | 96.93 | 2.34 | 7.04 | -3.33 | 10.82 | 51.52 | 13.31 | 9.47 | 16.32 | 28.14 | 11.97 |
| PAT Growth(%) | 88.55 | 2.64 | 5.86 | 4.76 | 12.52 | 51.14 | 12.74 | 10.45 | 17.31 | 24.57 | 10.75 |
| EPS Growth(%) | 88.55 | 2.64 | 5.86 | 4.76 | 12.52 | 51.14 | 12.74 | -77.91 | 17.31 | 24.57 | 10.67 |
| Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.64 | 2.22 | 2.03 | 1.72 | 1.69 | 1.48 | 1.71 | 1.31 | 1.14 | 1.3 | 1.34 |
| Quick Ratio(x) | 1.64 | 2.22 | 2.03 | 1.72 | 1.69 | 1.48 | 1.71 | 1.31 | 1.14 | 1.3 | 1.34 |
| Interest Cover(x) | 0 | 0 | 0 | 0 | 148.92 | 286.46 | 128.79 | 163.86 | 173.31 | 113.78 | 76.5 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Jun 2025 | Aug 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 4.32 | 4.32 | 4.65 | 3.29 | 3.16 | 1.88 |
| DII | 55.09 | 55.09 | 50.47 | 49.1 | 48.88 | 47.57 |
| Public | 40.58 | 40.58 | 44.89 | 47.61 | 47.96 | 50.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2025 | Aug 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 0.86 | 0.86 | 0.93 | 0.66 | 0.63 | 0.38 |
| DII | 11.02 | 11.02 | 10.09 | 9.82 | 9.78 | 9.51 |
| Public | 8.12 | 8.12 | 8.98 | 9.52 | 9.59 | 10.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 20 | 20 | 20 | 20 | 20 | 20 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +8% | +14% | +27% | +24% |
| Operating Profit CAGR | +15% | +19% | +16% | +18% |
| PAT CAGR | +11% | +17% | +15% | +15% |
| Share Price CAGR | -36% | — | — | — |
| ROE Average | +17% | +18% | +18% | +19% |
| ROCE Average | +23% | +24% | +24% | +25% |
| # | Jun 2025 | Aug 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 4.32 | 4.32 | 4.65 | 3.29 | 3.16 | 1.88 |
| DII | 55.09 | 55.09 | 50.47 | 49.1 | 48.88 | 47.57 |
| Public | 40.58 | 40.58 | 44.89 | 47.61 | 47.96 | 50.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2025 | Aug 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 0.86 | 0.86 | 0.93 | 0.66 | 0.63 | 0.38 |
| DII | 11.02 | 11.02 | 10.09 | 9.82 | 9.78 | 9.51 |
| Public | 8.12 | 8.12 | 8.98 | 9.52 | 9.59 | 10.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 20 | 20 | 20 | 20 | 20 | 20 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.